Financhill
Sell
10

JBLU Quote, Financials, Valuation and Earnings

Last price:
$3.94
Seasonality move :
2.28%
Day range:
$3.62 - $4.03
52-week range:
$3.62 - $8.31
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.15x
P/B ratio:
0.53x
Volume:
51.2M
Avg. volume:
25M
1-year change:
-41.97%
Market cap:
$1.4B
Revenue:
$9.3B
EPS (TTM):
-$2.34
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3B $6B $9.2B $9.6B $9.3B
Revenue Growth (YoY) -63.47% 104.16% 51.7% 4.99% -3.5%
 
Cost of Revenues $4.1B $5.7B $7.8B $7.9B $7.6B
Gross Profit -$1.1B $350M $1.4B $1.7B $1.6B
Gross Profit Margin -38.05% 5.8% 15.15% 17.63% 17.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $110M $183M $289M $316M $328M
Other Inc / (Exp) $260M $825M -$125M -$180M -$565M
Operating Expenses $872M $1.3B $1.6B $1.7B $1.7B
Operating Income -$2B -$913M -$185M -$33M -$93M
 
Net Interest Expenses $156M $175M $127M $121M $239M
EBT. Incl. Unusual Items -$1.9B -$263M -$437M -$334M -$897M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$539M -$81M -$75M -$24M -$102M
Net Income to Company -$1.4B -$182M -$362M -$310M -$795M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.4B -$182M -$362M -$310M -$795M
 
Basic EPS (Cont. Ops) -$4.88 -$0.57 -$1.12 -$0.93 -$2.30
Diluted EPS (Cont. Ops) -$4.88 -$0.57 -$1.12 -$0.93 -$2.30
Weighted Average Basic Share $277.5M $318M $323.6M $332.9M $346M
Weighted Average Diluted Share $279.5M $318M $323.6M $332.9M $346M
 
EBITDA -$1.2B $469M $296M $478M $108M
EBIT -$1.7B -$71M -$289M -$143M -$547M
 
Revenue (Reported) $3B $6B $9.2B $9.6B $9.3B
Operating Income (Reported) -$2B -$913M -$185M -$33M -$93M
Operating Income (Adjusted) -$1.7B -$71M -$289M -$143M -$547M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $662M $1.8B $2.4B $2.3B $2.3B
Revenue Growth (YoY) -67.41% 177.04% 31.68% -3.73% -2.07%
 
Cost of Revenues $957M $1.6B $2B $1.9B $1.9B
Gross Profit -$295M $254M $429M $389M $426M
Gross Profit Margin -44.56% 13.85% 17.76% 16.73% 18.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26M $53M $73M $79M $83M
Other Inc / (Exp) $46M -$18M -$63M -$32M $2M
Operating Expenses $228M $365M $330M $427M $409M
Operating Income -$523M -$111M $99M -$38M $17M
 
Net Interest Expenses $35M $34M $30M $40M $102M
EBT. Incl. Unusual Items -$512M -$163M $6M -$110M -$83M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$139M -$34M -$18M -$7M -$39M
Net Income to Company -$373M -$129M $24M -$103M -$44M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$373M -$129M $24M -$103M -$44M
 
Basic EPS (Cont. Ops) -$1.34 -$0.40 $0.07 -$0.31 -$0.13
Diluted EPS (Cont. Ops) -$1.34 -$0.40 $0.07 -$0.31 -$0.13
Weighted Average Basic Share $287.1M $320.1M $326.9M $338.6M $352M
Weighted Average Diluted Share $295.1M $320.1M $326.9M $338.6M $352M
 
EBITDA -$326M $18M $183M $109M $232M
EBIT -$454M -$124M $33M -$50M $64M
 
Revenue (Reported) $662M $1.8B $2.4B $2.3B $2.3B
Operating Income (Reported) -$523M -$111M $99M -$38M $17M
Operating Income (Adjusted) -$454M -$124M $33M -$50M $64M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3B $6B $9.2B $9.6B $9.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.1B $5.7B $7.8B $7.9B $7.6B
Gross Profit -$1.1B $350M $1.4B $1.7B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $111M $183M $289M $317M $328M
Other Inc / (Exp) -$44M $538M -$125M -$180M -$566M
Operating Expenses $569M $975M $1.6B $1.7B $1.7B
Operating Income -$1.7B -$625M -$185M -$32M -$93M
 
Net Interest Expenses $157M $176M $128M $122M $240M
EBT. Incl. Unusual Items -$1.9B -$263M -$438M -$334M -$897M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$540M -$81M -$76M -$24M -$102M
Net Income to Company -$1.4B -$182M -$362M -$310M -$795M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.4B -$182M -$362M -$310M -$795M
 
Basic EPS (Cont. Ops) -$4.93 -$0.57 -$1.12 -$0.94 -$2.34
Diluted EPS (Cont. Ops) -$4.93 -$0.58 -$1.12 -$0.94 -$2.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.2B $470M $295M $478M $110M
EBIT -$1.7B -$70M -$290M -$143M -$545M
 
Revenue (Reported) $3B $6B $9.2B $9.6B $9.3B
Operating Income (Reported) -$1.7B -$625M -$185M -$32M -$93M
Operating Income (Adjusted) -$1.7B -$70M -$290M -$143M -$545M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6B $9.2B $9.6B $9.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.7B $7.8B $7.9B $7.6B --
Gross Profit $350M $1.4B $1.7B $1.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $183M $289M $317M $328M --
Other Inc / (Exp) $538M -$125M -$180M -$566M --
Operating Expenses $975M $1.6B $1.7B $1.7B --
Operating Income -$625M -$185M -$32M -$93M --
 
Net Interest Expenses $176M $128M $122M $240M --
EBT. Incl. Unusual Items -$263M -$438M -$334M -$897M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$81M -$76M -$24M -$102M --
Net Income to Company -$182M -$362M -$310M -$795M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$182M -$362M -$310M -$795M --
 
Basic EPS (Cont. Ops) -$0.57 -$1.12 -$0.94 -$2.34 --
Diluted EPS (Cont. Ops) -$0.58 -$1.12 -$0.94 -$2.34 --
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.4B --
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.4B --
 
EBITDA $470M $295M $478M $110M --
EBIT -$70M -$290M -$143M -$545M --
 
Revenue (Reported) $6B $9.2B $9.6B $9.3B --
Operating Income (Reported) -$625M -$185M -$32M -$93M --
Operating Income (Adjusted) -$70M -$290M -$143M -$545M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9B $2B $1B $1.2B $1.9B
Short Term Investments $1.1B $824M $350M $401M $1.7B
Accounts Receivable, Net $98M $207M $317M $336M $348M
Inventory $71M $74M $87M $109M $158M
Prepaid Expenses -- -- -- -- --
Other Current Assets $123M $122M $120M $148M $142M
Total Current Assets $3.3B $3.2B $1.9B $2.2B $4.3B
 
Property Plant And Equipment $9.2B $9.5B $9.8B $10.3B $11.2B
Long-Term Investments $2M $39M $172M $163M $336M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $595M $516M $852M $913M $642M
Total Assets $13.4B $13.6B $13B $13.9B $16.8B
 
Accounts Payable $365M $499M $532M $641M $619M
Accrued Expenses $624M $839M $984M $1.1B $1.2B
Current Portion Of Long-Term Debt $450M $355M $554M $307M $392M
Current Portion Of Capital Lease Obligations $113M $106M $97M $117M $93M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.7B $3.4B $3.7B $3.6B $3.9B
 
Long-Term Debt $4.4B $3.7B $3.1B $4.4B $8.1B
Capital Leases -- -- -- -- --
Total Liabilities $9.5B $9.8B $9.5B $10.5B $14.2B
 
Common Stock $5M $5M $5M $5M $5M
Other Common Equity Adj -- -- -- -$4M $2M
Common Equity $4B $3.8B $3.6B $3.3B $2.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4B $3.8B $3.6B $3.3B $2.6B
 
Total Liabilities and Equity $13.4B $13.6B $13B $13.9B $16.8B
Cash and Short Terms $3.1B $2.8B $1.4B $1.6B $3.6B
Total Debt $4.9B $4B $3.6B $4.7B $8.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9B $2B $1B $1.2B $1.9B
Short Term Investments $1.1B $824M $350M $401M $1.7B
Accounts Receivable, Net $98M $207M $317M $336M $348M
Inventory $71M $74M $87M $109M $158M
Prepaid Expenses -- -- -- -- --
Other Current Assets $123M $122M $120M $148M $142M
Total Current Assets $3.3B $3.2B $1.9B $2.2B $4.3B
 
Property Plant And Equipment $9.2B $9.5B $9.8B $10.3B $11.2B
Long-Term Investments $2M $39M $172M $163M $336M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $595M $516M $852M $913M $642M
Total Assets $13.4B $13.6B $13B $13.9B $16.8B
 
Accounts Payable $365M $499M $532M $641M $619M
Accrued Expenses $624M $839M $984M $1.1B $1.2B
Current Portion Of Long-Term Debt $450M $355M $554M $307M $392M
Current Portion Of Capital Lease Obligations $113M $106M $97M $117M $93M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.7B $3.4B $3.7B $3.6B $3.9B
 
Long-Term Debt $4.4B $3.7B $3.1B $4.4B $8.1B
Capital Leases -- -- -- -- --
Total Liabilities $9.5B $9.8B $9.5B $10.5B $14.2B
 
Common Stock $5M $5M $5M $5M $5M
Other Common Equity Adj -- -- -- -$4M $2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4B $3.8B $3.6B $3.3B $2.6B
 
Total Liabilities and Equity $13.4B $13.6B $13B $13.9B $16.8B
Cash and Short Terms $3.1B $2.8B $1.4B $1.6B $3.6B
Total Debt $4.9B $4B $3.6B $4.7B $8.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.4B -$182M -$362M -$310M -$795M
Depreciation & Amoritzation $535M $540M $585M $621M $655M
Stock-Based Compensation $28M $28M $30M $39M $39M
Change in Accounts Receivable $144M -$46M -$111M -$3M $4M
Change in Inventories $52M $138M $201M $67M $2M
Cash From Operations -$683M $1.6B $379M $400M $144M
 
Capital Expenditures $791M $995M $923M $1.2B $1.6B
Cash Acquisitions -- -- -$297M -$131M -$22M
Cash From Investing -$1.3B -$704M -$908M -$1.4B -$3.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.9B $1B -- $1.4B $4.5B
Long-Term Debt Repaid -$1.4B -$1.9B -$369M -$347M -$748M
Repurchase of Common Stock -$167M -$8M -$6M -$4M -$6M
Other Financing Activities -$1M -- -$37M -$4M --
Cash From Financing $3B -$830M -$360M $1.1B $3.8B
 
Beginning Cash (CF) $1B $2B $2.1B $1.2B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $951M $108M -$889M $129M $831M
Ending Cash (CF) $2B $2.1B $1.2B $1.3B $2.1B
 
Levered Free Cash Flow -$1.5B $647M -$544M -$806M -$1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$373M -$129M $24M -$103M -$44M
Depreciation & Amoritzation $128M $142M $150M $159M $168M
Stock-Based Compensation $8M $5M $5M $8M $9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$460M -$113M $58M -$86M -$17M
 
Capital Expenditures $195M $192M $324M $433M $417M
Cash Acquisitions -- -- -$272M -$33M --
Cash From Investing -$764M $31M -$261M -$451M -$915M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $118M -- -- $808M $368M
Long-Term Debt Repaid -$100M -$117M -$114M -$93M -$117M
Repurchase of Common Stock -- -$1M -- -$1M -$1M
Other Financing Activities -$1M $1M -$2M -- --
Cash From Financing $614M -$93M -$93M $732M $279M
 
Beginning Cash (CF) $2.6B $2.3B $1.5B $1.1B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$610M -$175M -$296M $195M -$653M
Ending Cash (CF) $2B $2.1B $1.2B $1.3B $2.1B
 
Levered Free Cash Flow -$655M -$305M -$266M -$519M -$434M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.4B -$182M -$362M -$310M -$795M
Depreciation & Amoritzation $535M $540M $585M $621M $655M
Stock-Based Compensation $28M $28M $30M $39M $39M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$683M $1.6B $379M $400M $144M
 
Capital Expenditures $791M $995M $923M $1.2B $1.6B
Cash Acquisitions -- -- -$297M -$131M -$22M
Cash From Investing -$1.3B -$704M -$908M -$1.4B -$3.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.9B $1B -- $1.4B $4.5B
Long-Term Debt Repaid -$1.4B -$1.9B -$369M -$347M -$748M
Repurchase of Common Stock -$167M -$8M -$6M -$4M -$6M
Other Financing Activities -- -- -- -- --
Cash From Financing $3B -$830M -$360M $1.1B $3.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $951M $108M -$889M $129M $831M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.5B $647M -$544M -$806M -$1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$182M -$362M -$310M -$795M --
Depreciation & Amoritzation $540M $585M $621M $655M --
Stock-Based Compensation $28M $30M $39M $39M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $379M $400M $144M --
 
Capital Expenditures $995M $923M $1.2B $1.6B --
Cash Acquisitions -- -$297M -$131M -$22M --
Cash From Investing -$704M -$908M -$1.4B -$3.1B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1B -- $1.4B $4.5B --
Long-Term Debt Repaid -$1.9B -$369M -$347M -$748M --
Repurchase of Common Stock -$8M -$6M -$4M -$6M --
Other Financing Activities -- -$37M -- -- --
Cash From Financing -$830M -$360M $1.1B $3.8B --
 
Beginning Cash (CF) $9.1B $7.2B $5.4B $7B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $108M -$889M $129M $831M --
Ending Cash (CF) $9.2B $6.3B $5.5B $7.8B --
 
Levered Free Cash Flow $647M -$544M -$806M -$1.5B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Fidelity High Dividend ETF a Good Investment Now?
Is Fidelity High Dividend ETF a Good Investment Now?

Fidelity’s High Dividend ETF (FDVV) is a fund that offers…

Is Kinder Morgan Dividend Yield Worth It?
Is Kinder Morgan Dividend Yield Worth It?

Kinder Morgan (NYSE:KMI) is a major energy infrastructure company in…

What Is the Best ETF to Buy This Year?
What Is the Best ETF to Buy This Year?

The stock market has gotten off to an extremely rough…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock